12.38
RevenueNT$B
13.94
13.87
14.35
14.29
14.38
14.39
14.72
15.07
14.90
15.01
12.92
0.86%
0.74%
10
14.02
Revenue growth%
16.87
16.08
16.21
13.90
14.18
12.58
14.44
13.93
14.95
13.29
17.51
13.93
14.31
75
8.02
Gross margin%
21.48
20.07
22.87
20.98
19.66
18.32
20.11
20.35
20.37
22.94
7.87
20.35
20.36
40
13.58
Operating margin%
18.69
18.36
21.18
20.11
20.33
21.70
22.50
22.72
23.46
20.64
29.89
22.50
20.91
10
14.65
Net margin%
17.11
17.63
20.41
22.87
25.34
23.95
22.76
25.62
27.32
29.30
28.79
25.62
23.41
18
21.54
P/E ratio (avg)x
16.38
18.41
21.56
20.20
19.78
20.39
20.94
21.24
24.40
26.24
25.81
21.24
20.66
56
23.90
EV/EBITx
42.25
44.14
52.94
62.92
61.73
72.83
77.63
88.55
92.94
102.3
6.098
88.55
67.87
68
24.24
FCF yield (avg)%
3.28
4.67
6.58
5.13
6.21
5.97
4.29
3.48
5.19
7.40
4.95
5.19
5.16
48
22.02
FCF margin%
15.48
15.09
14.60
13.65
14.93
14.56
14.48
12.78
11.17
10.07
6.58
12.78
14.52
47
1.080
FCF / Net incomex
1.649
1.943
1.957
2.039
2.363
2.765
2.907
2.979
3.350
3.464
0.295
2.979
2.564
85
14.71
ROIC%
19.15
20.12
20.44
21.23
23.44
20.65
20.29
22.35
25.18
27.45
24.72
22.35
20.94
35
25.29
Return on equity%
5.91
7.59
7.54
8.55
5.94
6.73
8.26
10.86
13.68
15.04
14.67
10.86
7.93
57
16.49
Return on assets%
17.57
14.62
12.38
11.47
12.31
14.84
15.67
12.92
13.66
12.47
16.93
13.66
13.29
35
0.78
EPSNT$
1.48
1.60
1.55
1.57
1.43
1.50
1.61
1.55
1.52
1.53
0.81
1.37%
(0.23%)
—
21.59
EPS growth%
17.37
14.97
15.50
16.38
15.04
13.06
13.68
15.50
17.89
18.99
4.24
15.50
15.50
23
2.49
Bookvalue per shNT$
2.03
1.95
1.96
2.21
2.36
2.63
2.62
2.52
2.58
2.36
0.79
0.05%
2.17%
—
3.03
FCF per shareNT$
2.11
2.49
2.64
2.81
3.02
2.88
3.17
3.76
3.72
3.82
2.84
4.80%
6.86%
—
2.80
Dividend per shNT$
3.71
4.31
4.49
5.11
5.07
6.02
7.23
8.30
8.82
9.58
3.04
13.59%
9.78%
—
12.66
Div yield (avg)%
21.40
22.91
23.21
24.81
24.84
26.27
26.18
27.57
25.64
27.08
24.41
26.27
25.24
41
24.93
Payout ratio%
37.64
40.49
38.98
40.46
40.08
40.22
38.97
41.38
39.53
40.72
13.42
40.22
40.15
35
1.768
Shares (diluted)B
2.734
3.083
3.727
4.349
4.727
5.544
6.642
7.317
8.340
8.926
1.767
13.56%
13.99%
93
26.24
Buyback yield%
14.80
14.26
14.77
16.28
15.33
14.20
15.97
17.51
20.41
19.67
21.23
17.51
15.65
55
0.432
D/E ratiox
1.791
2.105
2.304
2.243
2.345
2.681
3.102
3.442
3.810
4.421
1.613
3.442
2.513
39
2.883
Enterprise valueNT$B
8.819
9.896
11.52
13.35
15.63
15.12
15.59
17.10
17.42
18.02
2.639
2.88%
8.85%
46
2.874
LT debtNT$B
13.30
11.81
12.64
12.94
14.08
13.97
13.00
13.85
14.64
13.65
4.093
(0.62%)
0.76%
53
Cost of revenue
0.74%
1.00×
Operating expenses
0.79%
1.00×
Goodwill & intangibles
22.39%
Property and equipment
13.77%